Industrials / Waste ManagementKuala Lumpur
$0.36
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $6.3M · quality 39.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
36/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$252M
P/E
N/A
•EV/EBITDA
30.0x
↑ROE
-4.4%
↓Gross Margin
25.0%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.7%
FCF CAGR
+9.2%
FCF margin
7.5%
FCF / Net income
-1.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $234.1M · net income $-8.8M · FCF $17.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $234.1M | $234.1M | $230.6M | $203.0M | $254.1M |
| Net Income | $-8.8M | $-8.8M | $5.9M | $1.2M | $9.6M |
| EBITDA | $10.7M | $10.7M | $25.0M | $15.3M | $23.4M |
| EPS | — | — | 0.01 | 0.00 | 0.01 |
| Gross Margin | 25.0% | 25.0% | 27.7% | 24.1% | 22.2% |
| Operating Margin | -0.4% | -0.4% | 5.8% | 2.9% | 5.9% |
| Net Margin | -3.8% | -3.8% | 2.6% | 0.6% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.33 | 0.32 | 0.10 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $17.5M | $17.5M | $6.3M | $-6.9M | $13.4M |
| Returns | |||||
| ROE | -4.4% | -4.4% | 2.8% | 0.6% | 4.5% |
| Valuation | |||||
| P/E | — | — | 51.56 | 161.46 | 20.19 |
| EV/EBITDA | 30.04 | 30.04 | 14.73 | 16.62 | 8.70 |
| P/B | 1.25 | 1.25 | 1.42 | 0.91 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | 13.6% | -20.1% | — |
| EPS Growth | — | — | 300.0% | -88.0% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+60.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
+60.0%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.